IDT
IDT Corp
Price:  
57.58 
USD
Volume:  
130,407.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDT Intrinsic Value

39.20 %
Upside

What is the intrinsic value of IDT?

As of 2025-05-15, the Intrinsic Value of IDT Corp (IDT) is 80.16 USD. This IDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.58 USD, the upside of IDT Corp is 39.20%.

The range of the Intrinsic Value is 58.19 - 140.76 USD

Is IDT undervalued or overvalued?

Based on its market price of 57.58 USD and our intrinsic valuation, IDT Corp (IDT) is undervalued by 39.20%.

57.58 USD
Stock Price
80.16 USD
Intrinsic Value
Intrinsic Value Details

IDT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.19 - 140.76 80.16 39.2%
DCF (Growth 10y) 61.34 - 137.31 81.61 41.7%
DCF (EBITDA 5y) 28.48 - 32.50 30.58 -46.9%
DCF (EBITDA 10y) 35.31 - 39.66 37.53 -34.8%
Fair Value 79.19 - 79.19 79.19 37.53%
P/E 22.95 - 76.78 40.58 -29.5%
EV/EBITDA 20.26 - 30.88 25.05 -56.5%
EPV 55.37 - 62.18 58.78 2.1%
DDM - Stable 38.57 - 119.98 79.27 37.7%
DDM - Multi 28.70 - 68.27 40.28 -30.0%

IDT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,452.17
Beta 0.65
Outstanding shares (mil) 25.22
Enterprise Value (mil) 1,310.02
Market risk premium 4.60%
Cost of Equity 6.06%
Cost of Debt 4.48%
WACC 4.79%